[THETA] YoY Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 98.38%
YoY- 54.65%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 11,464 8,329 8,952 4,848 5,071 22,346 17,335 -6.65%
PBT -3,183 -2,331 -661 -1,730 -2,241 -3,620 -3,365 -0.92%
Tax -6 -6 64 -35 -1,651 3 3,365 -
NP -3,189 -2,337 -597 -1,765 -3,892 -3,617 0 -
-
NP to SH -3,189 -2,327 -589 -1,765 -3,892 -3,617 -3,371 -0.91%
-
Tax Rate - - - - - - - -
Total Cost 14,653 10,666 9,549 6,613 8,963 25,963 17,335 -2.76%
-
Net Worth -91,565 -83,104 -75,036 -40,020 9,242 16,440 58,154 -
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth -91,565 -83,104 -75,036 -40,020 9,242 16,440 58,154 -
NOSH 102,870 102,852 101,551 102,616 102,691 102,755 98,567 0.71%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin -27.82% -28.06% -6.67% -36.41% -76.75% -16.19% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% -42.11% -22.00% -5.80% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 11.14 8.10 8.82 4.72 4.94 21.75 17.59 -7.32%
EPS -3.10 -2.26 -0.58 -1.72 -3.79 -3.52 -3.42 -1.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.8901 -0.808 -0.7389 -0.39 0.09 0.16 0.59 -
Adjusted Per Share Value based on latest NOSH - 102,616
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 9.72 7.06 7.59 4.11 4.30 18.94 14.69 -6.64%
EPS -2.70 -1.97 -0.50 -1.50 -3.30 -3.07 -2.86 -0.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.7762 -0.7045 -0.6361 -0.3392 0.0783 0.1394 0.493 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.16 0.16 0.60 1.68 4.60 4.08 8.08 -
P/RPS 1.44 1.98 6.81 35.56 93.15 18.76 45.94 -43.81%
P/EPS -5.16 -7.07 -103.45 -97.67 -121.37 -115.91 -236.26 -47.09%
EY -19.38 -14.14 -0.97 -1.02 -0.82 -0.86 -0.42 89.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 51.11 25.50 13.69 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 27/05/08 29/05/07 06/06/06 31/05/05 31/05/04 30/05/03 29/05/02 -
Price 0.16 0.16 0.44 0.36 2.64 4.56 7.24 -
P/RPS 1.44 1.98 4.99 7.62 53.46 20.97 41.17 -42.78%
P/EPS -5.16 -7.07 -75.86 -20.93 -69.66 -129.55 -211.70 -46.12%
EY -19.38 -14.14 -1.32 -4.78 -1.44 -0.77 -0.47 85.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 29.33 28.50 12.27 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment